Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.69% first-year return on $45,312 initial cash invested.
0.69%
Cash On Cash
8.04%
Cap Rate
1.14
DSCR
$1,700
Rent
$26
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,700 income − $1,674 expenses = $26 cash flow
Investment Breakdown
|
Purchase Price
$114k
Downpayment
20.0%
Interest Rate
8.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,312
Downpayment
20%
$22,760
Closing costs
4%
$4,552
Rehab
5%
$6,000
Furnishing
11%
$12,000
Cashflow
Total Income
$1,700
Total Expenses
$1,674
Mortgage P&I
39%
$668
Property Taxes
8%
$143
Home Insurance
3%
$47
HOA
0%
$0
Property Management
15%
$255
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$425
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Off Street Parking Mins from Dtwn and Stadiums | $2,046 | $118 | 1 | 1 | 0.03 mi |
Hotel Style Off St Parking Mins to Dwtn | $1,976 | $114 | 1 | 1 | 0.03 mi |
Unique Houseboat | Millvale Marina + Boat Slip | $4,837 | $279 | 1 | 1 | 0.16 mi |
Bohemian Spacious Apt, Walk to concerts | $2,583 | $149 | 1 | 1 | 0.2 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality